[TAKAFUL] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TAKAFUL] SYARIKAT TAKAFUL MALAYSIA KELUARGA BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 28.54%
YoY- 55.63%
Quarter Report
Latest QR
Upcoming QR
TAKAFUL's Result
TAKAFUL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Revenue 1,385,231 1,251,153 1,334,502 1,291,407 1,045,124 1,367,496 761,989 8.29%
PBT 156,446 142,464 125,561 86,559 60,025 78,826 21,910 29.94%
Tax -34,014 -30,170 -32,720 -19,141 -16,471 -20,473 -6,498 24.68%
NP 122,432 112,294 92,841 67,418 43,554 58,353 15,412 31.80%
-
NP to SH 119,594 110,773 97,515 68,821 44,220 55,159 15,051 31.81%
-
Tax Rate 21.74% 21.18% 26.06% 22.11% 27.44% 25.97% 29.66% -
Total Cost 1,262,799 1,138,859 1,241,661 1,223,989 1,001,570 1,309,143 746,577 7.25%
-
Net Worth 636,746 613,867 569,882 480,297 423,313 384,224 307,646 10.17%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Div - - 19,538 24,421 - 11,396 - -
Div Payout % - - 20.04% 35.49% - 20.66% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Net Worth 636,746 613,867 569,882 480,297 423,313 384,224 307,646 10.17%
NOSH 816,341 162,829 162,823 162,812 162,812 162,806 157,767 24.48%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
NP Margin 8.84% 8.98% 6.96% 5.22% 4.17% 4.27% 2.02% -
ROE 18.78% 18.05% 17.11% 14.33% 10.45% 14.36% 4.89% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
RPS 169.69 768.38 819.60 793.18 641.92 839.95 482.98 -13.01%
EPS 14.65 68.03 59.89 42.27 27.16 33.88 9.54 5.88%
DPS 0.00 0.00 12.00 15.00 0.00 7.00 0.00 -
NAPS 0.78 3.77 3.50 2.95 2.60 2.36 1.95 -11.49%
Adjusted Per Share Value based on latest NOSH - 162,899
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
RPS 165.44 149.43 159.38 154.23 124.82 163.32 91.00 8.29%
EPS 14.28 13.23 11.65 8.22 5.28 6.59 1.80 31.78%
DPS 0.00 0.00 2.33 2.92 0.00 1.36 0.00 -
NAPS 0.7605 0.7331 0.6806 0.5736 0.5056 0.4589 0.3674 10.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 31/03/08 -
Price 3.77 12.40 9.37 6.00 1.70 1.34 1.38 -
P/RPS 2.22 1.61 1.14 0.76 0.26 0.16 0.29 31.15%
P/EPS 25.73 18.23 15.65 14.19 6.26 3.96 14.47 7.97%
EY 3.89 5.49 6.39 7.05 15.98 25.28 6.91 -7.37%
DY 0.00 0.00 1.28 2.50 0.00 5.22 0.00 -
P/NAPS 4.83 3.29 2.68 2.03 0.65 0.57 0.71 29.11%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 31/03/08 CAGR
Date 06/11/15 10/11/14 22/11/13 20/11/12 24/11/11 25/11/10 23/05/08 -
Price 3.78 11.44 9.40 5.21 1.86 1.28 1.40 -
P/RPS 2.23 1.49 1.15 0.66 0.29 0.15 0.29 31.23%
P/EPS 25.80 16.82 15.70 12.33 6.85 3.78 14.68 7.80%
EY 3.88 5.95 6.37 8.11 14.60 26.47 6.81 -7.22%
DY 0.00 0.00 1.28 2.88 0.00 5.47 0.00 -
P/NAPS 4.85 3.03 2.69 1.77 0.72 0.54 0.72 28.94%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment